[CIMB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CIMB] CIMB GROUP HOLDINGS BERHAD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.01%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
CIMB's Result
CIMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,150,368 10,483,151 10,519,700 10,205,596 10,054,312 7,740,512 7,810,801 26.81%
PBT 4,514,996 3,811,877 3,624,338 3,434,932 3,355,664 2,715,659 3,023,364 30.68%
Tax -865,800 -764,810 -753,064 -691,372 -699,832 -703,113 -735,874 11.46%
NP 3,649,196 3,047,067 2,871,274 2,743,560 2,655,832 2,012,546 2,287,489 36.56%
-
NP to SH 3,352,332 2,806,816 2,671,897 2,554,186 2,455,772 1,952,038 2,177,920 33.34%
-
Tax Rate 19.18% 20.06% 20.78% 20.13% 20.86% 25.89% 24.34% -
Total Cost 7,501,172 7,436,084 7,648,425 7,462,036 7,398,480 5,727,966 5,523,312 22.65%
-
Net Worth 17,658,723 10,166,809 19,375,725 18,274,423 17,209,008 16,340,131 15,993,125 6.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 653,076 - - - 844,015 - -
Div Payout % - 23.27% - - - 43.24% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 17,658,723 10,166,809 19,375,725 18,274,423 17,209,008 16,340,131 15,993,125 6.83%
NOSH 3,531,744 3,530,142 3,529,276 3,527,881 3,577,756 3,376,060 3,345,842 3.67%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 32.73% 29.07% 27.29% 26.88% 26.41% 26.00% 29.29% -
ROE 18.98% 27.61% 13.79% 13.98% 14.27% 11.95% 13.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 315.72 296.96 298.07 289.28 281.02 229.28 233.45 22.31%
EPS 47.44 39.76 75.71 72.40 68.64 57.82 65.09 -19.02%
DPS 0.00 18.50 0.00 0.00 0.00 25.00 0.00 -
NAPS 5.00 2.88 5.49 5.18 4.81 4.84 4.78 3.04%
Adjusted Per Share Value based on latest NOSH - 3,529,270
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 103.93 97.71 98.05 95.12 93.71 72.15 72.80 26.81%
EPS 31.25 26.16 24.90 23.81 22.89 18.19 20.30 33.35%
DPS 0.00 6.09 0.00 0.00 0.00 7.87 0.00 -
NAPS 1.6459 0.9476 1.8059 1.7033 1.604 1.523 1.4907 6.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 14.06 12.84 11.10 9.05 6.85 5.85 7.65 -
P/RPS 4.45 4.32 3.72 3.13 2.44 2.55 3.28 22.57%
P/EPS 14.81 16.15 14.66 12.50 9.98 10.12 11.75 16.70%
EY 6.75 6.19 6.82 8.00 10.02 9.88 8.51 -14.32%
DY 0.00 1.44 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 2.81 4.46 2.02 1.75 1.42 1.21 1.60 45.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 10/11/09 12/08/09 14/05/09 23/02/09 13/11/08 -
Price 7.07 12.66 12.82 10.80 8.85 6.45 6.10 -
P/RPS 2.24 4.26 4.30 3.73 3.15 2.81 2.61 -9.69%
P/EPS 7.45 15.92 16.93 14.92 12.89 11.16 9.37 -14.18%
EY 13.43 6.28 5.91 6.70 7.76 8.96 10.67 16.59%
DY 0.00 1.46 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.41 4.40 2.34 2.08 1.84 1.33 1.28 6.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment